Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹271Cr
Rev Gr TTM
Revenue Growth TTM
2,587.72%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

NDGL
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -87.5 | 1,213.2 | 32.2 | 204.1 | 16,700.0 | 78.2 | -57.2 | -83.9 | 1,562.2 | 1,245.4 | 4,405.9 | 7,032.6 |
| 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 51 | 92 | 142 | 144 |
Operating Profit Operating ProfitCr |
| -2,550.0 | 91.4 | 95.2 | 96.0 | 82.4 | 94.6 | 87.7 | 76.2 | 8.0 | 23.5 | 15.6 | -4.3 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 3 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 4 | 6 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 5 | 5 |
| 3 | 9 | 18 | 10 | -1 | 8 | 3 | 12 | 1 | 20 | 17 | -12 |
| 0 | 0 | 1 | 2 | 0 | 1 | 3 | 1 | 1 | 3 | -1 | -2 |
|
Growth YoY PAT Growth YoY% | -74.8 | -75.3 | 0.8 | -41.8 | -111.1 | -19.6 | -99.9 | 30.4 | 77.4 | 136.6 | 1,83,700.0 | -194.9 |
| 13,950.0 | 181.0 | 190.8 | 70.5 | -9.2 | 81.7 | 0.3 | 571.0 | -0.1 | 14.4 | 10.9 | -7.6 |
| 27.9 | 90.3 | 166.8 | 84.5 | -3.1 | 173.3 | 115.0 | 110.2 | -126.3 | 273.5 | -20.1 | -79.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 145.5 | 80.8 | -96.9 | -6.5 | 208.1 | -12.6 | 75.5 | 165.5 | 142.2 | 584.1 |
| 16 | 31 | 64 | 2 | 3 | 2 | 1 | 2 | 2 | 53 | 429 |
Operating Profit Operating ProfitCr |
| 12.6 | 29.7 | 18.6 | 15.9 | -31.0 | 76.9 | 79.5 | 85.0 | 93.4 | 25.1 | 11.0 |
Other Income Other IncomeCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 6 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 17 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 17 |
| 2 | 13 | 15 | 9 | -6 | 58 | 73 | 72 | 26 | 14 | 27 |
| 0 | 3 | 3 | 0 | -1 | 1 | 0 | 1 | 3 | 6 | 2 |
|
| | 369.0 | 14.2 | -25.6 | -160.3 | 1,150.5 | 27.8 | -3.6 | -66.9 | -67.3 | 228.4 |
| 12.7 | 24.3 | 15.3 | 363.6 | -234.7 | 800.2 | 1,170.3 | 643.0 | 80.1 | 10.8 | 5.2 |
| -180.4 | 862.4 | 308.0 | 90.2 | -54.4 | 571.5 | 730.3 | 704.2 | 338.4 | 272.2 | 47.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 87 | 231 | 271 | 409 | 364 | 490 | 640 | 712 | 865 | 1,280 | 1,305 |
Current Liabilities Current LiabilitiesCr | 3 | 3 | 3 | 0 | 5 | 5 | 5 | 5 | 5 | 243 | |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 2 | 4 | 1 | 0 | 1 | 5 | 5 | 14 | 213 | |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 15 | 18 | 40 | 8 | 15 | 12 | 9 | 7 | 12 | 154 | |
Non Current Assets Non Current AssetsCr | 75 | 219 | 240 | 403 | 355 | 485 | 641 | 715 | 873 | 1,665 | |
Total Assets Total AssetsCr |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -8 | 1 | -8 | 1 | 6 | -7 | 2 | -1 | 5 | -8 |
Investing Cash Flow Investing Cash FlowCr | 8 | 1 | 10 | -4 | 3 | -1 | 0 | 0 | 0 | -6 |
Financing Cash Flow Financing Cash FlowCr | -1 | -2 | 1 | 0 | 0 | 0 | -1 | -1 | -1 | 4 |
|
Free Cash Flow Free Cash FlowCr | -8 | 1 | -9 | 1 | 6 | -7 | 2 | -2 | 5 | -17 |
| -338.1 | 7.7 | -65.5 | 8.9 | -108.7 | -13.0 | 3.1 | -1.8 | 20.4 | -105.3 |
CFO To EBITDA CFO To EBITDA% | -340.6 | 6.3 | -53.8 | 204.2 | -821.6 | -135.0 | 45.7 | -13.8 | 17.5 | -45.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 39 | 131 | 71 | 40 | 74 | 129 | 127 | 214 | 413 |
Price To Earnings Price To Earnings | 0.0 | 0.5 | 4.3 | 7.9 | 0.0 | 1.3 | 1.8 | 1.8 | 6.3 | 12.0 |
Price To Sales Price To Sales | 0.0 | 0.9 | 1.6 | 28.7 | 17.4 | 10.3 | 20.7 | 11.6 | 7.4 | 5.8 |
Price To Book Price To Book | 0.0 | 0.2 | 0.6 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 |
| -0.2 | 2.9 | 8.6 | 179.3 | -43.7 | 13.4 | 25.5 | 13.6 | 7.7 | 36.8 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 98.3 |
| 12.6 | 29.7 | 18.6 | 15.9 | -31.0 | 76.9 | 79.5 | 85.0 | 93.4 | 25.1 |
| 12.7 | 24.3 | 15.3 | 363.6 | -234.7 | 800.2 | 1,170.3 | 643.0 | 80.1 | 10.8 |
| 2.6 | 5.7 | 5.6 | 2.3 | -1.7 | 12.0 | 11.5 | 10.1 | 3.1 | 1.1 |
| 2.6 | 4.6 | 4.5 | 2.2 | -1.5 | 11.6 | 11.4 | 9.9 | 2.7 | 0.6 |
| 2.5 | 4.5 | 4.3 | 2.2 | -1.5 | 11.5 | 11.2 | 9.8 | 2.6 | 0.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Naga Dhunseri Group Limited is an **RBI-registered Non-Banking Financial Company (NBFC)** (Registration No. **05.01813**) that has recently undergone a fundamental strategic transformation. Historically a standalone investment vehicle, the company has transitioned into a specialized holding company with a controlling interest in the global plantation sector, specifically tea and macadamia nuts.
---
### **Strategic Portfolio Realignment & Entity Rationalization**
Between **December 2024** and **March 2025**, the Group executed a definitive inter-se share transfer with its associate, **Dhunseri Investments Limited (DIL)**. This "arm’s length" transaction was designed to streamline the Group’s focus by consolidating agricultural interests and exiting petrochemical-linked investments.
* **Consolidation of Dhunseri Tea & Industries Limited (DTIL):** The Company acquired **48,09,595** equity shares (**45.77%** stake) of DTIL. This increased the total holding from **8.79%** to **54.56%**, officially making DTIL a **subsidiary**.
* **Divestment of Dhunseri Ventures Limited (DVL):** The Company sold its entire holding of **30,78,759** equity shares (**8.79%** stake) in DVL to DIL.
* **Objective:** This swap facilitates better management control over the core tea business while removing exposure to the petrochemical sector.
---
### **Core Business Segments & Global Footprint**
The Group’s consolidated operations are divided into two distinct pillars:
#### **1. Treasury Operations**
The Group manages a substantial portfolio of shares and securities. Income is derived from dividends, interest, and capital appreciation.
* **Portfolio Value:** Standalone investments grew to **₹31,319.11 Lakhs** by March 2025.
* **Liquidity:** **97.40%** of the share capital is dematerialized, ensuring high liquidity.
#### **2. Tea & Macadamia Plantations**
Through its subsidiary DTIL and various step-down subsidiaries, the Group operates an integrated plantation business spanning harvesting, manufacturing, and sales.
* **Geographic Reach:** Operations are centered in **Assam (India)** and **Malawi (Africa)**.
* **Product Mix:** High-quality tea, macadamia nuts, and timber.
* **Seasonality:** This segment is highly seasonal, leading to significant quarter-on-quarter performance fluctuations.
---
### **Operational Efficiency & Asset Monetization**
The Group is aggressively divesting non-core or underperforming assets within the tea segment to optimize the balance sheet and improve margins.
| Asset Divested | Date | Consideration / Profit |
| :--- | :--- | :--- |
| **Balijan (North) Tea Estate** | Nov 2025 (Decision) | **₹35.00 Crore** (Classified as Held for Sale) |
| **Deohall Tea Estate** | Sept 2025 | **₹23.50 Crore** (Profit: **₹2.05 Crore**) |
| **Dilli Tea Estate** | March 2025 | Profit: **₹11.55 Crore** |
| **Jaipur Packet Factory** | Dec 2024 | Profit: **₹15.74 Crore** |
| **Investment Property** | FY 2024-25 | Profit: **₹36.31 Lakhs** |
---
### **Financial Position & Capital Structure**
The Group maintains a robust capital base with zero mobilization of funds through debt instruments or fixed deposits, resulting in the absence of a formal credit rating.
**Consolidated Equity Summary (₹ Lakhs):**
| Particulars | 31 March 2024 | 31 March 2023 |
| :--- | :--- | :--- |
| **Share Capital** | **100.00** | **100.00** |
| **Other Equity** | **86,506.84** | **71,151.03** |
| **Total Equity** | **86,606.84** | **71,251.03** |
* **Working Capital:** Increased to **₹74.61 Crore** (March 2024) from **₹42.14 Crore** the previous year.
* **Shareholder Returns:** The Board recommended a **25% dividend** on equity shares for FY25.
* **Associate Contribution:** For the nine months ended Dec 31, 2024, the Group’s share of net profit from associates was **₹32.17 Crore**.
---
### **Risk Management & Regulatory Compliance**
#### **Financial & Market Risks**
* **Capital Adequacy:** Consistently maintains a **Minimum Capital to Risk Weighted Assets Ratio (CRAR)** exceeding the RBI-mandated **15%**.
* **Credit Risk:** Maximum exposure stood at **₹889.94 Crore** (March 2025). The Group maintains a **0.40% Expected Credit Loss (ECL)** provision on loan assets.
* **Valuation Risk:** A key focus for management is the valuation of **unquoted equity shares**, which requires significant judgment due to limited market liquidity.
#### **International & Macroeconomic Risks**
* **Hyperinflationary Accounting (Ind AS 29):** Applied effective **April 1, 2024**, for Malawi-based subsidiaries (**Makandi Tea & Coffee Estates Ltd** and **Kawalazi Estate**) due to a 3-year cumulative inflation rate of **116%**.
* **Impact:** Recognized a non-cash net loss of **₹77.22 Lakhs** for the nine months ended Dec 31, 2025.
* **Restatement:** A **₹5,753.99 Lakhs** adjustment was made to opening retained earnings for PPE restatements.
* **Subsidiary Winding Up:** **Dhunseri Mauritius Pte Ltd.** is in the process of winding up; the Group has committed financial support to clear all obligations prior to dissolution.
#### **Operational & Labour Risks**
* **Agricultural Inputs:** To mitigate supply chain risks in remote areas, the Group maintains strategic inventories of agro-chemicals, fertilizers, and coal.
* **Labour Obligations:** The Group is discharging inherited **Employees Provident Fund** liabilities from previous estate acquisitions, with **₹1.34 Crore** outstanding as of March 2025.
* **Labour Codes:** Management has assessed the impact of the **four new Labour Codes (Nov 2025)** and determined that incremental liabilities are **not material**.
---
### **Governance & Leadership Transitions**
The Group has recently strengthened its leadership and compliance framework:
* **CFO:** **Mr. Sudarshan Mall** appointed effective **April 15, 2026**.
* **Compliance Officer:** **Ms. Sakshi Agarwal** appointed effective **May 23, 2025**.
* **Audit Oversight:** The **Audit Committee** oversees the Risk Management Policy, supported by internal audits to identify risks across all functional verticals.